HGT
Du lịch Hương Giang ·UPCOM ·2026Q1
▼▼ Declining sharply
TTM · Applied to: EPS, ROE, ROA, Net Margin, Asset Turnover, Debt/Equity
What Is Changing
On a TTM 2026Q1 basis, HGT posted a very sharp profit drop versus the same period, showing that pressure has clearly fed through to the bottom line — profit momentum has been slowing across consecutive periods. The key watch now is how long the business needs to stabilize its profit base.
| Metric | Q1'26 | Q4'25 | Q3'25 | Q2'25 | Q1'25 | Q4'24 | Q3'24 | Q2'24 | Q1'24 | Q4'23 | Q3'23 | Q2'23 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 14.0 | 8.1 | 6.9 | 10.2 | 13.3 | 13.9 | 15.0 | 15.5 | 13.1 | 10.4 | 14.5 | 14.3 |
| Growth | +74% | +16% | -32% | -23% | -4% | -8% | -3% | +18% | +26% | -28% | +1% | — |
| Net Income | 5.0 | -16.8 | -4.7 | -0.3 | 1.8 | -9.2 | 74.8 | -3.6 | 1.0 | -1.5 | -0.8 | 2.4 |
| Net Margin | 35.80% | -207.65% | -67.55% | -2.56% | 13.78% | -66.18% | 498.32% | -23.43% | 7.88% | -14.26% | -5.85% | 16.90% |
Drivers of HGT's profit
Net profit attributable to parent declined vs last year, mainly due to lower financial income. Supporting and offsetting drivers:
Net profit attributable to parent increased vs prior quarter, mainly helped by higher financial income. Supporting and offsetting drivers:
Financial Highlights
Detailed analysis of each financial dimension
ROE = Profit Margin × Asset Turnover × Equity Multiplier
ROE fell from 36.4% to -8.4% — all three components weakened, with net margin being the main drag.
Is the profit sustainable?
Margins narrowed but earnings quality remains clean — pressure is mainly operational.
What is driving the margin?
Net margin fell to -42.60%, losing 153.4pp. The main pressure comes from SG&A / Revenue rose 35.1pp and Gross margin fell 10.1pp (with lingering pressure from Net financial result / Revenue fell 110.7pp).
The pressure comes from non-core items while core operations hold their rhythm — margin has a basis to recover once this factor passes.
Profitability trend
TTM YoY · 2025Q1 -> 2026Q1
Is capital being used efficiently?
Capital efficiency should be read in industry context — ROIC may fluctuate with business specifics.
Is capital being deployed efficiently?
Track how much operating profit the business generates on invested capital.
Industry characteristics make ROIC cyclical — this is a reference signal and should be read with the business context.
CAPITAL EFFICIENCY TREND
TTM YoY · 2025Q1 -> 2026Q1
Balance Sheet
ROIC above should be read with industry context — the balance sheet below adds perspective. Balance sheet is exceptionally sound — liabilities at 0.36x equity, with a net cash position equivalent to 0.23x equity.
Over the last 12 months, working capital absorbed 6.1bn of cash, mainly because of higher receivables and higher inventories.
Working Capital Drivers
TTM YoY · 2025Q1 -> 2026Q1
Working Capital Efficiency
Cash conversion cycle lengthened by 38.0 days versus the same period last year. The main moves came from DIO rose 1.6 days, DSO rose 40.3 days, and DPO rose 3.8 days.
Working capital cycle lengthened mainly due to slower receivables collection — receivables quality needs monitoring.
Watchpoints
CCC is up by +38.0 days, indicating weaker working-capital turnover versus the prior year.
DSO increased by +40.3 days, pointing to slower receivables turnover.
Working Capital Efficiency
TTM YoY · 2025Q1 -> 2026Q1
Is financial risk significant?
Leverage is safe but FCF is negative at 49.8bn due to capex of 33.7bn — an investment choice, not an urgent risk.
Leverage & Liquidity
Leverage warrants monitoring, with net debt / equity at -0.23x and interest coverage only at -5.16x.
At present, short-term debt accounts for 16.9% of total debt, cash equals 600.0% of debt, and total debt stands at 8.9bn.
Watchpoints
Interest coverage is -5.16x, leaving limited room to absorb financing costs.
Leverage and liquidity trend
TTM YoY · 2025Q1 -> 2026Q1
Cash Flow
Operating cash flow reached -9.5bn in 2025, against investing cash flow of 20.1bn.
Post-investment cash flow was positive +10.5bn. Financing cash flow was negative +2.0bn.
CFO / net income was 0.96x.
After spending +33.7bn on fixed-asset investment, the business generated trailing free cash flow of −49.8bn.
Cash Conversion
TTM Cash Conversion · 2025Q1 -> 2026Q1
Investment Takeaway
The business is under real pressure, but the current picture has not turned broadly adverse. A notable area has clearly weakened, making the near-term outlook hard to call bright; even so, other parts of the business are still holding up, with margins remain under pressure remaining the main constraint, with net margin down 153.4 pp. The next watchpoint is earnings conversion quality, with CFO/NI at 0.96x.
Watchpoint: earnings conversion still needs confirmation, with CFO / net income at 0.96x while net financial result still accounts for -42.8% of PBT.
Key risk: profitability remains under pressure, with trailing-12M net margin at -42.60% after a 153.4pp decline versus the same period last year.
Statement Data
| Item | 2025 | 2024 | 2023 | 2022 | 2021 |
|---|---|---|---|---|---|
|
Net Revenue
|
38.5 | 57.4 | 51.1 | 36.6 | 12.3 |
|
Cost of Goods Sold
|
33.4 | 44.0 | 36.3 | 28.7 | 0.0 |
|
Gross Profit
|
5.0 | 13.4 | 14.8 | 7.9 | -6.8 |
|
Financial Expenses
|
3.7 | 5.0 | 1.4 | 3.5 | -0.6 |
|
Selling Expenses
|
1.2 | 1.3 | 1.0 | 0.9 | -0.5 |
|
General and Administrative Expenses
|
26.8 | 19.9 | 12.9 | 10.6 | -10.1 |
|
Operating Profit
|
-19.5 | 67.7 | 0.9 | -6.0 | -29.6 |
|
Profit Before Tax
|
-19.5 | 66.8 | 1.0 | -6.0 | -30.9 |
|
Net Income
|
-19.9 | 64.6 | 1.0 | -6.0 | -30.9 |
|
Profit Attributable to Parent
|
-19.9 | 64.6 | 1.0 | -6.0 | -30.9 |
|
Earnings per Share
|
-995.00 | 3,232.00 | 50.00 | -299.00 | -1,328.00 |
Explore Other Stocks In The Same Sector
VPL, TSJ, NVT, BTV, HOT, SGH, VNG, VTR, VTD, TSD, PDC, BCV, DXL, VIR, VTG, DAH, EIN, GTT
Need support? If you need support with content lookup or want to provide feedback about content on the website, please contact us below.